Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.68% first-year return on $89,925 initial cash invested.
-0.68%
Cash On Cash
6.32%
Cap Rate
1.07
DSCR
$4,373
Rent
-$51
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$343k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,925
Downpayment
20%
$68,500
Closing costs
1%
$3,425
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,373
Total Expenses
$4,424
Mortgage P&I
38%
$1,681
Property Taxes
12%
$522
Home Insurance
3%
$122
HOA
0%
$0
Property Management
15%
$656
CapEx
4%
$175
Vacancy
0%
$0
Maintenance
4%
$175
Other
25%
$1,093